{"text_format":"3","workbook":"xls","n_sheets":11,"sheets":["收支预算总表","部门收入总表","部门支出总表","财拨收支总表","一般公共预算支出表","一般公共预算基本支出表","三公表","政府性基金","国有资本经营","整体支出绩效目标申报表","重点项目绩效目标表"],"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"收支预算总表","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"merged":[[1,0,1,3],[3,0,3,1],[3,2,3,3],[53,0,53,3]],"flags":["formulas_cached_only"]}
[]
["收支预算总表"]
["填报单位:江西靖安工业园区管理委员会",null,null,"单位：万元"]
["收      入",null,"支出"]
["项目","预算数","项目(按支出功能科目类级)","预算数"]
["一、财政拨款收入",{"v":280.6679,"d":"280.67"},"一般公共服务支出",{"v":181.3025,"d":"181.30"}]
["    （一）一般公共预算收入",{"v":280.6679,"d":"280.67"},"社会保障和就业支出",{"v":34.6651,"d":"34.67"}]
["    （二）政府性基金预算收入",null,"卫生健康支出",{"v":9.7429,"d":"9.74"}]
["    （三）国有资本经营预算收入",null,"城乡社区支出",{"v":37.189,"d":"37.19"}]
["二、教育收费资金收入",null,"住房保障支出",{"v":17.7684,"d":"17.77"}]
["三、事业收入",null," "," "]
["四、事业单位经营收入",null," "," "]
["五、附属单位上缴收入",null," "," "]
["六、上级补助收入",null," "," "]
["七、其他收入",null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[null,null," "," "]
[]
["本年收入合计",{"v":280.6679,"d":"280.67"},"本年支出合计",{"v":280.6679,"d":"280.67"}]
["八、使用非财政拨款结余",null,"结转下年"," "]
["九、上年结转（结余）"]
[]
["收入总计",{"v":280.6679,"d":"280.67"},"支出总计",{"v":280.6679,"d":"280.67"}]

{"sheet":"部门收入总表","index":1,"n_rows":25,"n_cols":15,"rows_kept":25,"merged":[[1,0,1,14],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,3,7],[3,8,4,8],[3,8,4,8],[3,9,4,9],[3,9,4,9],[3,10,4,10],[3,10,4,10],[3,11,4,11],[3,11,4,11],[3,12,4,12],[3,12,4,12],[3,13,4,13],[3,13,4,13],[3,14,4,14],[3,14,4,14]],"flags":["formulas_cached_only"]}
[]
["部门收入总表"]
["填报单位：江西靖安工业园区管理委员会",{"$nulls":13},"单位：万元"]
["功能科目编码","功能科目名称","合计","上年结转","财政拨款",{"$nulls":3},"教育收费资金收入","事业收入","事业单位经营收入","附属单位上缴收入","上级补助收入","其他收入","使用非财政拨款结余"]
[{"$nulls":4},"小计","一般公共预算拨款收入","政府性基金预算拨款收入","国有资本经营预算收入"]
["**","**",1,2,3,4,5,2,3,4,5,6,7,8,9]
[null,"合计",{"v":280.6679,"d":"280.67"},null,{"v":280.6679,"d":"280.67"},{"v":280.6679,"d":"280.67"}]
["201","一般公共服务支出",{"v":181.3025,"d":"181.30"},null,{"v":181.3025,"d":"181.30"},{"v":181.3025,"d":"181.30"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":181.3025,"d":"181.30"},null,{"v":181.3025,"d":"181.30"},{"v":181.3025,"d":"181.30"}]
["　　2010301","　　行政运行",{"v":166.4025,"d":"166.40"},null,{"v":166.4025,"d":"166.40"},{"v":166.4025,"d":"166.40"}]
["　　2010302","　　一般行政管理事务",{"v":14.9,"d":"14.90"},null,{"v":14.9,"d":"14.90"},{"v":14.9,"d":"14.90"}]
["208","社会保障和就业支出",{"v":34.6651,"d":"34.67"},null,{"v":34.6651,"d":"34.67"},{"v":34.6651,"d":"34.67"}]
["　05","　行政事业单位养老支出",{"v":34.6651,"d":"34.67"},null,{"v":34.6651,"d":"34.67"},{"v":34.6651,"d":"34.67"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":22.888,"d":"22.89"},null,{"v":22.888,"d":"22.89"},{"v":22.888,"d":"22.89"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":11.444,"d":"11.44"},null,{"v":11.444,"d":"11.44"},{"v":11.444,"d":"11.44"}]
["　　2080599","　　其他行政事业单位养老支出",{"v":0.3331,"d":"0.33"},null,{"v":0.3331,"d":"0.33"},{"v":0.3331,"d":"0.33"}]
["210","卫生健康支出",{"v":9.7429,"d":"9.74"},null,{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["　11","　行政事业单位医疗",{"v":9.7429,"d":"9.74"},null,{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["　　2101101","　　行政单位医疗",{"v":9.7429,"d":"9.74"},null,{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["212","城乡社区支出",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"},{"v":37.189,"d":"37.19"}]
["　05","　城乡社区环境卫生",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"},{"v":37.189,"d":"37.19"}]
["　　2120501","　　城乡社区环境卫生",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"},{"v":37.189,"d":"37.19"}]
["221","住房保障支出",{"v":17.7684,"d":"17.77"},null,{"v":17.7684,"d":"17.77"},{"v":17.7684,"d":"17.77"}]
["　02","　住房改革支出",{"v":17.7684,"d":"17.77"},null,{"v":17.7684,"d":"17.77"},{"v":17.7684,"d":"17.77"}]
["　　2210201","　　住房公积金",{"v":17.7684,"d":"17.77"},null,{"v":17.7684,"d":"17.77"},{"v":17.7684,"d":"17.77"}]

{"sheet":"部门支出总表","index":2,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[3,0,3,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4]],"flags":["formulas_cached_only"]}
[]
["部门支出总表"]
["填报单位：江西靖安工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"合计","基本支出","项目支出"]
["科目编码","科目名称 "]
["**","**",1,2,3]
[null,"合计",{"v":280.6679,"d":"280.67"},{"v":227.2789,"d":"227.28"},{"v":53.389,"d":"53.39"}]
["201","一般公共服务支出",{"v":181.3025,"d":"181.30"},{"v":166.4025,"d":"166.40"},{"v":14.9,"d":"14.90"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":181.3025,"d":"181.30"},{"v":166.4025,"d":"166.40"},{"v":14.9,"d":"14.90"}]
["　　2010301","　　行政运行",{"v":166.4025,"d":"166.40"},{"v":166.4025,"d":"166.40"}]
["　　2010302","　　一般行政管理事务",{"v":14.9,"d":"14.90"},null,{"v":14.9,"d":"14.90"}]
["208","社会保障和就业支出",{"v":34.6651,"d":"34.67"},{"v":34.6651,"d":"34.67"}]
["　05","　行政事业单位养老支出",{"v":34.6651,"d":"34.67"},{"v":34.6651,"d":"34.67"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":22.888,"d":"22.89"},{"v":22.888,"d":"22.89"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":11.444,"d":"11.44"},{"v":11.444,"d":"11.44"}]
["　　2080599","　　其他行政事业单位养老支出",{"v":0.3331,"d":"0.33"},{"v":0.3331,"d":"0.33"}]
["210","卫生健康支出",{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["　11","　行政事业单位医疗",{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["　　2101101","　　行政单位医疗",{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["212","城乡社区支出",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"}]
["　05","　城乡社区环境卫生",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"}]
["　　2120501","　　城乡社区环境卫生",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"}]
["221","住房保障支出",{"v":17.7684,"d":"17.77"},{"v":16.4684,"d":"16.47"},{"v":1.3,"d":"1.30"}]
["　02","　住房改革支出",{"v":17.7684,"d":"17.77"},{"v":16.4684,"d":"16.47"},{"v":1.3,"d":"1.30"}]
["　　2210201","　　住房公积金",{"v":17.7684,"d":"17.77"},{"v":16.4684,"d":"16.47"},{"v":1.3,"d":"1.30"}]

{"sheet":"财拨收支总表","index":3,"n_rows":52,"n_cols":7,"rows_kept":52,"merged":[[1,0,1,5],[3,0,3,1],[3,2,3,6]],"flags":["formulas_cached_only"]}
[]
["财政拨款收支总表"]
["填报单位：江西靖安工业园区管理委员会",{"$nulls":5},"单位：万元"]
["收      入",null,"支出 "]
["项目","预算数","项目(按支出功能科目类级)","合计","一般公共预算支出","政府性基金预算支出","国有资本经营预算支出"]
["一、财政拨款收入",280.6679,"一、本年支出",280.6679,280.6679," "," "]
["  一般公共预算拨款收入",280.6679,"一般公共服务支出",181.3025,181.3025," "]
["  政府性基金预算拨款收入",null,"社会保障和就业支出",34.6651,34.6651," "]
["  国有资本经营预算收入",null,"卫生健康支出",9.7429,9.7429," "]
[null,null,"城乡社区支出",{"v":37.189,"d":"37.1890"},{"v":37.189,"d":"37.1890"}," "]
[null,null,"住房保障支出",17.7684,17.7684," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
[null,null," "," "," "," "]
["二、上年结转",null,"二、结转下年"," "," "," "]
["  一般公共预算拨款结转",null,null," "," "," "]
["  政府性基金预算拨款结转",null,null," "," "," "]
[{"$nulls":3}," "," "," "]
[{"$nulls":3}," "," "," "]
["收入总计",{"v":280.6679,"d":"280.67"},"支出总计",{"v":280.6679,"d":"280.67"},{"v":280.6679,"d":"280.67"}," "," "]

{"sheet":"一般公共预算支出表","index":4,"n_rows":25,"n_cols":5,"rows_kept":25,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算支出表"]
["填报单位：江西靖安工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,"合计",{"v":280.6679,"d":"280.67"},{"v":227.2789,"d":"227.28"},{"v":53.389,"d":"53.39"}]
["201","一般公共服务支出",{"v":181.3025,"d":"181.30"},{"v":166.4025,"d":"166.40"},{"v":14.9,"d":"14.90"}]
["　03","　政府办公厅（室）及相关机构事务",{"v":181.3025,"d":"181.30"},{"v":166.4025,"d":"166.40"},{"v":14.9,"d":"14.90"}]
["　　2010301","　　行政运行",{"v":166.4025,"d":"166.40"},{"v":166.4025,"d":"166.40"}]
["　　2010302","　　一般行政管理事务",{"v":14.9,"d":"14.90"},null,{"v":14.9,"d":"14.90"}]
["208","社会保障和就业支出",{"v":34.6651,"d":"34.67"},{"v":34.6651,"d":"34.67"}]
["　05","　行政事业单位养老支出",{"v":34.6651,"d":"34.67"},{"v":34.6651,"d":"34.67"}]
["　　2080505","　　机关事业单位基本养老保险缴费支出",{"v":22.888,"d":"22.89"},{"v":22.888,"d":"22.89"}]
["　　2080506","　　机关事业单位职业年金缴费支出",{"v":11.444,"d":"11.44"},{"v":11.444,"d":"11.44"}]
["　　2080599","　　其他行政事业单位养老支出",{"v":0.3331,"d":"0.33"},{"v":0.3331,"d":"0.33"}]
["210","卫生健康支出",{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["　11","　行政事业单位医疗",{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["　　2101101","　　行政单位医疗",{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["212","城乡社区支出",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"}]
["　05","　城乡社区环境卫生",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"}]
["　　2120501","　　城乡社区环境卫生",{"v":37.189,"d":"37.19"},null,{"v":37.189,"d":"37.19"}]
["221","住房保障支出",{"v":17.7684,"d":"17.77"},{"v":16.4684,"d":"16.47"},{"v":1.3,"d":"1.30"}]
["　02","　住房改革支出",{"v":17.7684,"d":"17.77"},{"v":16.4684,"d":"16.47"},{"v":1.3,"d":"1.30"}]
["　　2210201","　　住房公积金",{"v":17.7684,"d":"17.77"},{"v":16.4684,"d":"16.47"},{"v":1.3,"d":"1.30"}]

{"sheet":"一般公共预算基本支出表","index":5,"n_rows":37,"n_cols":5,"rows_kept":37,"merged":[[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["一般公共预算基本支出表"]
["填报单位：江西靖安工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出经济分类科目",null,"2022年基本支出"]
["科目编码","科目名称 ","合计","人员经费","公用经费"]
["**","**",1,2,3]
[null,"合计",{"v":227.2789,"d":"227.28"},{"v":207.0582,"d":"207.06"},{"v":20.2207,"d":"20.22"}]
["301","工资福利支出",{"v":206.7411,"d":"206.74"},{"v":206.7411,"d":"206.74"}]
["　30101","　基本工资",{"v":81.3588,"d":"81.36"},{"v":81.3588,"d":"81.36"}]
["　30102","　津贴补贴",{"v":38.802,"d":"38.80"},{"v":38.802,"d":"38.80"}]
["　30103","　奖金",{"v":5.8129,"d":"5.81"},{"v":5.8129,"d":"5.81"}]
["　30107","　绩效工资",{"v":17.076,"d":"17.08"},{"v":17.076,"d":"17.08"}]
["　30108","　机关事业单位基本养老保险缴费",{"v":22.888,"d":"22.89"},{"v":22.888,"d":"22.89"}]
["　30109","　职业年金缴费",{"v":11.444,"d":"11.44"},{"v":11.444,"d":"11.44"}]
["　30110","　职工基本医疗保险缴费",{"v":9.7429,"d":"9.74"},{"v":9.7429,"d":"9.74"}]
["　30112","　其他社会保障缴费",{"v":0.4441,"d":"0.44"},{"v":0.4441,"d":"0.44"}]
["　30113","　住房公积金",{"v":16.4684,"d":"16.47"},{"v":16.4684,"d":"16.47"}]
["　30199","　其他工资福利支出",{"v":2.704,"d":"2.70"},{"v":2.704,"d":"2.70"}]
["302","商品和服务支出",{"v":20.2207,"d":"20.22"},null,{"v":20.2207,"d":"20.22"}]
["　30201","　办公费",{"v":0.5,"d":"0.50"},null,{"v":0.5,"d":"0.50"}]
["　30202","　印刷费",0.19,null,0.19]
["　30205","　水费",{"v":0.2,"d":"0.20"},null,{"v":0.2,"d":"0.20"}]
["　30206","　电费",{"v":0.8,"d":"0.80"},null,{"v":0.8,"d":"0.80"}]
["　30207","　邮电费",0.41,null,0.41]
["　30211","　差旅费",{"v":0.9,"d":"0.90"},null,{"v":0.9,"d":"0.90"}]
["　30213","　维修（护）费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30215","　会议费",0.25,null,0.25]
["　30216","　培训费",0.25,null,0.25]
["　30217","　公务接待费",{"v":2.8,"d":"2.80"},null,{"v":2.8,"d":"2.80"}]
["　30226","　劳务费",{"v":0.3,"d":"0.30"},null,{"v":0.3,"d":"0.30"}]
["　30227","　委托业务费",{"v":0.1,"d":"0.10"},null,{"v":0.1,"d":"0.10"}]
["　30228","　工会经费",{"v":2.7447,"d":"2.74"},null,{"v":2.7447,"d":"2.74"}]
["　30239","　其他交通费用",9.66,null,9.66]
["　30299","　其他商品和服务支出",{"v":1.016,"d":"1.02"},null,{"v":1.016,"d":"1.02"}]
["303","对个人和家庭的补助",{"v":0.3171,"d":"0.32"},{"v":0.3171,"d":"0.32"}]
["　30307","　医疗费补助",{"v":0.2931,"d":"0.29"},{"v":0.2931,"d":"0.29"}]
["　30399","　其他对个人和家庭的补助",{"v":0.024,"d":"0.02"},{"v":0.024,"d":"0.02"}]

{"sheet":"三公表","index":6,"n_rows":7,"n_cols":7,"rows_kept":7,"merged":[[0,4,0,6],[1,0,1,6],[3,0,4,0],[3,0,4,0],[3,1,4,1],[3,1,4,1],[3,2,4,2],[3,2,4,2],[3,3,4,3],[3,3,4,3],[3,4,4,4],[3,4,4,4],[3,5,4,5],[3,5,4,5],[3,6,4,6],[3,6,4,6]],"flags":["formulas_cached_only"]}
[]
["一般公共预算“三公”经费支出表"]
["填报单位：江西靖安工业园区管理委员会",{"$nulls":5},"单位：万元"]
["部门编码","部门名称","合计","因公出国(境)费","公务接待费","公务用车运行维护费","公务用车购置"]
[]
["**","**",{"v":1,"d":"1 "},{"v":2,"d":"2 "},{"v":5,"d":"5 "},{"v":6,"d":"6 "},{"v":7,"d":"7 "}]
["141","靖安县工业园区管理委员会",{"v":8.4,"d":"8.40"},null,{"v":8.4,"d":"8.40"}]

{"sheet":"政府性基金","index":7,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,3,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["政府性基金预算支出表"]
["填报单位：江西靖安工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,null,"本部门无政府性基金收支"]

{"sheet":"国有资本经营","index":8,"n_rows":7,"n_cols":5,"rows_kept":7,"merged":[[0,2,0,4],[1,0,1,4],[3,0,3,1],[3,2,3,4]],"flags":["formulas_cached_only"]}
[]
["国有资本经营预算支出表"]
["填报单位:江西靖安工业园区管理委员会",{"$nulls":3},"单位：万元"]
["支出功能分类科目",null,"2022年预算数"]
["科目编码","科目名称 ","合计","基本支出","项目支出"]
["**","**",1,2,3]
[null,null,"本部门无国有资本经营预算收支"]

{"sheet":"整体支出绩效目标申报表","index":9,"n_rows":30,"n_cols":9,"rows_kept":30,"merged":[[0,0,0,11],[1,0,1,11],[2,1,2,11],[3,1,3,5],[3,7,3,11],[4,0,4,11],[5,0,5,2],[5,3,5,5],[5,6,5,7],[5,8,5,11],[6,0,6,2],[6,3,6,5],[6,6,6,7],[6,8,6,11],[7,0,7,2],[7,3,7,5],[7,6,7,7],[7,8,7,11],[8,0,8,2],[8,3,8,5],[8,6,8,7],[8,8,8,11],[9,0,9,11],[10,0,10,2],[10,3,10,5],[10,6,10,7],[10,8,10,11],[11,0,11,2],[11,3,11,5],[11,6,11,7],[11,8,11,11],[12,0,12,2],[12,3,12,5],[12,6,12,7],[12,8,12,11],[13,0,13,2],[13,3,13,5],[13,6,13,7],[13,8,13,11],[14,0,14,11],[15,0,15,2],[15,3,15,4],[15,5,15,7],[15,8,15,11],[16,0,22,2],[16,3,17,4],[16,5,16,7],[16,8,16,11],[17,5,17,7],[17,8,17,11],[18,3,19,4],[18,5,18,7],[18,8,18,11],[19,5,19,7],[19,8,19,11],[20,3,21,4],[20,5,20,7],[20,8,20,11],[21,5,21,7],[21,8,21,11],[22,3,22,4],[22,5,22,7],[22,8,22,11],[23,0,28,2],[23,3,23,4],[23,5,23,7],[23,8,23,11],[24,3,25,4],[24,5,24,7],[24,8,24,11],[25,5,25,7],[25,8,25,11],[26,3,26,4],[26,5,26,7],[26,8,26,11],[27,3,28,4],[27,5,27,7],[27,8,27,11],[28,5,28,7],[28,8,28,11],[29,0,29,2],[29,3,29,4],[29,5,29,7],[29,8,29,11]],"flags":["formulas_cached_only"]}
["江西靖安工业园区管理委员会部门整体支出绩效目标表"]
["（2022年度）"]
["部门名称","江西靖安工业园区管理委员会"]
["联系人","彭丹丹",{"$nulls":4},"联系电话","0795-4655687"]
["部门基本信息"]
["部门所属领域",null,null,"工业和信息化",null,null,"直属单位包括",null,""]
["内设职能部门",null,null,"靖安县企业服务中心",null,null,"编制控制数",null,"25"]
["在职人员总数",null,null,"30",null,null,"其中：行政编制人数",null,"18"]
["事业编制人数",null,null,"8",null,null,"编外人数",null,"4"]
["当年预算情况（万元）"]
["收入预算合计",null,null,"280.67",null,null,"其中：上级财政拨款",null,"0"]
["本级财政安排",null,null,"280.67",null,null,"其他资金",null,"0"]
["支出预算合计",null,null,"280.67",null,null,"其中：人员经费",null,"207.06"]
["公用经费",null,null,"20.22",null,null,"项目经费",null,"53.39"]
["年度绩效指标"]
["一级指标",null,null,"二级指标",null,"三级指标",null,null,"目标值"]
["产出指标",null,null,"数量指标",null,"道路清扫次数",null,null,"=12次"]
[{"$nulls":3},"数量指标",null,"举办会议次数（次）",null,null,"=4次"]
[{"$nulls":3},"质量指标",null,"招商引资达标率",null,null,"=80%"]
[{"$nulls":3},"质量指标",null,"道路清扫率",null,null,"=100%"]
[{"$nulls":3},"时效指标",null,"招商引资及时率",null,null,"=100%"]
[{"$nulls":3},"时效指标",null,"绿化养护及时率",null,null,"=100%"]
[{"$nulls":3},"成本指标",null,"",null,null,""]
["效益指标",null,null,"经济效益指标",null,"",null,null,""]
[{"$nulls":3},"社会效益指标",null,"带动就业率",null,null,"=80%"]
[{"$nulls":3},"社会效益指标",null,"促进经济发展",null,null,"有效促进"]
[{"$nulls":3},"生态效益指标",null,"",null,null,""]
[{"$nulls":3},"可持续影响指标",null,"对外投资机制建立",null,null,"建立健全"]
[{"$nulls":3},"可持续影响指标",null,"机关制度的建立",null,null,"建立健全"]
["满意度指标",null,null,"满意度指标 ",null,"企业满意度",null,null,"=90%"]

{"sheet":"重点项目绩效目标表","index":10,"n_rows":18,"n_cols":7,"rows_kept":18,"merged":[[0,0,0,7],[1,0,1,7],[2,0,2,1],[2,2,2,7],[3,0,3,1],[3,2,3,3],[3,4,3,5],[3,6,3,7],[4,0,5,1],[4,2,5,3],[4,4,5,5],[4,6,4,7],[5,6,5,7],[6,0,8,1],[6,2,6,3],[6,4,6,7],[7,2,7,3],[7,4,7,7],[8,2,8,3],[8,4,8,7],[9,0,9,7],[10,0,10,7],[11,2,11,5],[11,6,11,7],[12,0,14,0],[12,2,12,5],[12,6,12,7],[13,2,13,5],[13,6,13,7],[14,2,14,5],[14,6,14,7],[15,0,16,0],[15,2,15,5],[15,6,15,7],[16,2,16,5],[16,6,16,7],[17,2,17,5],[17,6,17,7]],"flags":["formulas_cached_only"]}
["江西靖安工业园区管理委员会项目支出绩效目标表"]
["(2022年度)"]
["项目名称",null,"绿化养护费"]
["主管单位",null,"靖安县工业园区管理委员会",null,"实施单位",null,"靖安县工业园区管理委员会"]
["项目属性",null,"当年项目",null,"项目日期范围",null,"2022-01-01"]
[{"$nulls":6},"2022-12-31"]
["项目资金\n（万元）",null," 年度资金总额",null,"37.19"]
[null,null,"其中：财政拨款"]
[null,null,"其他资金"]
["年度绩效目标"]
["保障香田新区所辖范围内的所有道路及道路旁绿化、固定绿化点的清扫等"]
["一级指标","二级指标","三级指标",{"$nulls":3},"指标值"]
["产出指标","数量","道路清扫次数",{"$nulls":3},"=15次"]
[null,"质量","道路清扫率",{"$nulls":3},"=100%"]
[null,"时效","绿化养护及时率",{"$nulls":3},"=100%"]
["效益指标","社会效益","改善城市生活质量",{"$nulls":3},"有效改善"]
[null,"生态效益","绿化提升幅度",{"$nulls":3},"有效提升"]
["满意度","满意度","社会公众满意度",{"$nulls":3},"=100%"]